1.644
Revenue¥B
4.377
4.661
4.807
4.919
5.097
5.183
5.315
5.424
5.602
1.716
2.020
2.64%
3.51%
86
5.46
Revenue growth%
28.27
27.69
28.99
31.85
33.33
35.94
38.23
35.58
33.68
15.21
5.25
35.58
32.59
62
18.49
Gross margin%
30.65
31.63
32.23
33.39
32.67
35.03
37.64
36.48
36.41
29.90
15.42
36.41
33.03
77
28.20
Operating margin%
5.39
3.86
5.17
2.55
3.62
6.08
6.06
5.39
2.48
29.14
19.71
5.39
5.28
51
12.23
Net margin%
16.55
16.98
19.01
20.58
21.35
18.89
16.29
17.74
15.11
27.52
11.99
17.74
17.36
35
30.67
P/E ratio (avg)x
10.07
10.59
10.31
11.06
12.19
13.08
13.64
14.50
13.53
36.30
10.14
13.53
11.62
93
16.80
EV/EBITx
29.37
28.60
31.66
36.39
39.03
41.32
39.82
46.46
54.24
26.33
14.53
41.32
37.71
22
2.88
FCF yield (avg)%
13.91
11.53
9.41
10.90
13.24
13.12
12.75
10.92
12.04
13.96
22.29
12.75
12.25
27
3.37
FCF margin%
5.20
3.94
6.86
8.80
7.69
7.91
5.43
6.20
3.20
26.60
17.41
6.20
6.53
54
1.074
FCF / Net incomex
1.218
1.374
1.550
1.478
1.690
1.635
1.819
1.962
2.041
1.577
0.322
1.819
1.592
9
11.20
ROIC%
22.72
24.02
25.62
24.79
26.12
24.68
26.12
26.41
27.68
12.04
13.18
26.12
25.20
42
19.69
Return on equity%
29.92
32.02
29.88
30.19
32.63
29.79
32.07
32.34
33.21
15.65
4.65
32.34
31.10
75
4.02
Return on assets%
11.38
14.30
15.60
17.61
19.51
16.70
17.40
18.43
20.47
3.84
27.91
18.43
17.05
88
106.70
EPS¥
53.66
51.20
55.56
63.41
61.26
70.28
77.99
76.37
88.16
112.45
127.72
6.81%
5.13%
—
20.21
EPS growth%
10.17
7.36
8.88
7.63
4.79
2.93
5.49
5.94
3.99
19.53
11.36
4.79
6.65
63
111.52
Bookvalue per sh¥
19.81
21.28
24.36
27.30
29.66
30.66
31.29
35.10
36.50
18.23
27.03
5.98%
5.19%
—
39.06
FCF per share¥
176.06
192.93
228.52
249.04
266.29
320.13
356.02
427.06
491.53
67.79
60.49
14.57%
14.46%
—
27.26
Dividend per sh¥
65.85
78.92
91.16
93.55
104.77
121.54
125.69
133.57
141.81
81.77
71.28
8.68%
11.58%
—
29.14
Div yield (avg)%
8.61
5.63
4.82
4.68
4.39
4.14
5.05
6.76
8.99
13.35
2.82
5.05
5.34
14
3.86
Payout ratio%
25.55
23.03
21.53
21.03
20.48
18.32
15.75
16.10
18.62
4.52
2.79
18.32
20.76
21
29.48
Shares (diluted)M
45.15
47.18
48.96
59.29
69.17
81.86
82.68
100.2
98.77
29.09
28.15
10.74%
10.12%
32
9.78
Buyback yield%
19.58
18.92
21.75
23.11
23.30
21.67
20.86
23.02
22.61
21.66
8.11
22.61
21.71
70
0.112
D/E ratiox
0.603
0.611
0.658
0.696
0.660
0.660
0.692
0.754
0.809
1.461
1.068
0.692
0.660
83
2.334
Enterprise value¥B
2.295
2.541
2.812
3.061
3.090
3.455
3.364
3.458
3.841
3.713
0.512
4.64%
5.04%
15
5.155
LT debt¥B
0.665
0.681
0.675
0.728
0.857
0.901
1.009
1.199
1.442
3.296
0.511
14.66%
8.41%
23
Revenue
¥5.602B
3.51%
1.00×
Cost of revenue
¥3.877B
3.39%
0.99×
Operating expenses
¥1.169B
3.40%
0.99×
Goodwill & intangibles
17.83%
Cash and investments
15.94%